Tesla Lease Takeover in Vancouver, BC: 2021 Tesla Model 3 SR+ Automatique 2WD ID:#15760 • LeaseCosts Canada

Payment Analysis

706.00CAD/monthin Vancouver, BC

Before Taxes:

706.00 CAD/month
325.85 CAD/bi-weekly
162.92 CAD/week
8,472.00 CAD/year

Incl. B.C. Taxes (12%):

790.72 CAD/month
364.95 CAD/bi-weekly
182.47 CAD/week
9,488.64 CAD/year

Lease Takeover/Buyout Analysis

The Lease Takeover Analysis (LTA) "Leasing Purposes" section is an impartial review made by a Lease Takeover Specialist from LeaseCosts Canada Inc. and should be used as reference. (Learn more about the LTA)

For Leasing Purposes

With this deal, you are saving: 10,673 CAD

compared to leasing a BRAND NEW:

Tesla Model 3 Standard Plus Rear-Wheel Drive (financed) with the $5,000 incentive applied + the $3,000 rebate for B.C.
for 48 months
in British Columbia
$2,500 required down payment
40,000 km/year

Savings Breakdown:
Leasing New (CAD/month)	949
This Contract (CAD/month)	706
Monthly Difference	243 CAD/month
Remaining Term	x 11 months
Total Monthly Difference	= 2,673 CAD
+ Cash Incentive** (CAD)	+ 8,000
Total Savings (CAD)	= 10,673
	** "Cash Incentive" is not just a saving, it is physical money.

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 19,742 CAD

Total Vehicle Debt: 54,664 CAD
Paid so Far: 26,922 CAD (49% Paid)
Remaining Lease Payments: 7,766 CAD
Residual Value: 19,976 CAD
Cash Incentive: 8,000 CAD

Vehicle Debt & Value

Paid so far: 26,922 CAD Total Vehicle Value: 54,664 CAD

49% Paid

51%

Vehicle Debt Breakdown

Downpayment: 800 CAD Remaining Term: 7,766 CAD

Term Paid so Far: 26,122 CAD Residual Value: 19,976 CAD

48%

14%

37%

Cost to Own

Already Paid: 26,922 CAD (49%)

Cash Incentive: 8,000 CAD Buyout Price Today: 19,742 CAD

49% Paid

14%

37%

Additional Financing Details

Interested on financing the vehicle? This section automatically calculates the following scenarios: (Learn more about this financial analysis)

Finance the remaining Debt Today

Remaining Term + Residual Value: 19,742 CAD

4.9%Interest Rate x 48 months
454 CAD/month + tax
Total Payable: 21,780 CAD
Total Interest: 2,038 CAD

8.9%Interest Rate x 48 months
490 CAD/month + tax
Total Payable: 23,537 CAD
Total Interest: 3,795 CAD

14.9%Interest Rate x 48 months
548 CAD/month + tax
Total Payable: 26,325 CAD
Total Interest: 6,583 CAD

At the end of the Lease Contract

Residual Value: 19,976 CAD (in 11 months)

4.9%Interest Rate x 48 months
459 CAD/month + tax
Total Payable: 22,039 CAD
Total Interest: 2,062 CAD

8.9%Interest Rate x 48 months
496 CAD/month + tax
Total Payable: 23,816 CAD
Total Interest: 3,840 CAD

14.9%Interest Rate x 48 months
555 CAD/month + tax
Total Payable: 26,637 CAD
Total Interest: 6,661 CAD

Business Vehicle Analysis

This section is very important if you are interested in the vehicle for Uber, Lyft, Turo, Getaround, vehicle rental or for a business. (Learn more about this section)